Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.65% first-year return on $44,985 initial cash invested.
16.65%
Cash On Cash
13.13%
Cap Rate
2.03
DSCR
$2,235
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$1,611
Mortgage P&I
31%
$693
Property Taxes
5%
$114
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246